Data is not available at this time.
NCS Multistage Holdings, Inc. operates in the energy services sector, specializing in engineered products and support services for hydraulic fracturing and well completions. The company’s core revenue model is driven by the sale and rental of its proprietary fracturing systems, including dissolvable materials and composite plugs, which enhance well efficiency and reduce environmental impact. NCS Multistage serves primarily North American oil and gas operators, leveraging its technical expertise to address complex well conditions. The company competes in a niche but highly competitive segment dominated by larger players, differentiating itself through innovation and reliability. Its market positioning is bolstered by long-term customer relationships and a focus on cost-effective, sustainable solutions. As the industry shifts toward more efficient extraction methods, NCS Multistage aims to capitalize on demand for advanced completion technologies.
In FY 2024, NCS Multistage reported revenue of $162.6 million, with net income of $6.6 million, reflecting a recovery in energy sector activity. Diluted EPS stood at $2.55, indicating improved profitability. Operating cash flow of $12.7 million and capital expenditures of $1.3 million suggest disciplined capital allocation, though margins remain sensitive to oilfield service pricing pressures.
The company’s earnings power is tied to cyclical energy demand, with returns influenced by operational leverage and cost controls. Capital efficiency appears moderate, with free cash flow generation supporting reinvestment and debt reduction. The absence of dividends aligns with a focus on retaining capital for growth and stability in a volatile market.
NCS Multistage maintains a solid liquidity position, with $25.9 million in cash and equivalents against $14.6 million in total debt. The low leverage ratio indicates financial flexibility, though the energy services sector’s inherent volatility necessitates prudent balance sheet management. Shareholders’ equity remains stable, supported by retained earnings.
Growth is contingent on oilfield activity levels and adoption of advanced completion technologies. The company has not issued dividends, prioritizing reinvestment and debt management. Recent performance suggests resilience, but long-term trends depend on industry capex cycles and technological differentiation.
Trading at a modest earnings multiple, the market appears to price in sector risks and cyclicality. Investor expectations likely hinge on sustained profitability and market share gains in specialized fracturing solutions, though broader energy transition trends could influence sentiment.
NCS Multistage’s niche expertise and innovative product portfolio provide competitive advantages in targeted markets. The outlook remains cautiously optimistic, with opportunities in sustainable well-completion technologies offset by macroeconomic and commodity price uncertainties. Strategic focus on R&D and customer partnerships will be critical to navigating industry shifts.
Company filings (10-K), CIK 0001692427
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |